PERMFILE71530

• Permit No: M1981229
• IBM Index Class Name: Permit File
• Doc Date: 6/20/1997
• Doc Name: RECLAMATION COST SUMMARY FORM
• Media Type: D
• Archive: No

COLORADO DIVISION OF MINERALS AND GEOLOGY
FLATBED TRUCK COST DATA WORKSHEET Sheet 1 of 2 sheets
REVISION DATE: Augu 15_3996_____
WORKSHEET FILENAME: MDFLATBD.WK1
MACHINE DESCRIPTION: FLATBED TRUCK - 30K GVW, 210 HP. DIESEL. 4%2
LOST ADJUSTMENT FACTORS BASE VALUE ADJUSTED VALUE
Acquisition Cost: 551.145.00 542.879.97
Economic Lite Hours: 10350 8000
Annual Use Hours: 2112 1250
Mech. Labor Cost-Zone 1: 527.15 522.73
-Zone 2: 127.15 ~ 523.36
Fuel Cost per gal.: 60.99 50.99
Cube Cost: 50.73 50.73
Tire Life Hours: 1800 2000
Tire Purchase Price: 52,142.00 52.966.41

REFERENCES: 1) COST REFERENCE GUIDE
2) CONTRACTORS EQUIPMENT COST GUIDE
3) COLORADO CONTRACTORS ASSOCIATION
WAGE RATE SCHEDULE
~ ~--- BASE OWNERSHIP d OVERHAUL COSTS - ---~- --- ----- --- ---- 6ASE OPERATING COSTS --- -~~- ~--
BASIC MODEL d ATTACHMENTS ~ DESCRIPTION ~ DEPRECIATION OHO/CFC LABOR PAR75~ LABOR PARTS FUEL LOBE TIRES G.E. C.
Machine Model No. 30K GVW. 210 HP 53.26 11.68 50. 67 51. 02 51. 12 51 .11 54. 07 50.73 51. 19 50. 00
Attachment rl N/A 50.00 50.00 50. 00 50. 00 50. 00 50 .00 50. 00 50.00 50. 00 50. 00
Attachment r2 N/A 50.00 50.00 50. 00 50. 00 50. 00 50 .00 50. 00 JO.DD 50. 00 70. 00
Attachment n3 N/A 50.00 50.00 50. 00 50. 00 SD. 00 50 .00 50. 00 50.00 50. 00 50. 00
6ASE COST SUBTOTALS 53.26 51.68 50.67 51.02 31.12 51.11 54.07 10.73 31.19 30.00 ~
~ ~ ~- ADJUSTED OkTJERSHlP d OVERHAUL COSTS -~- •-- ---- ••- ADJUSTED OPERATING COSTS --- -------
COST ADJUSTMENT FACTORS ~ FACTOR VALUE ~ DEPRECIATION OHD/CFC LP.BOg PARTS LABOR PARTS FUEL LURE TIRES G.E.C.
Acquisition Cost 0.8364 52.73 N/A f:/A N/A N/A N/A N/A N/A N/A N'/A
Economic Life 1.2938 53.54 N/A 50.87 51.32 51 .45 51.44 N/A N/A N/A N/A
Annual Usage 1.6896 54.62 32.84 N/A N/A N/A N/A N/A N/A N/A N/A ~
Double shifts .750depr.- .SDOohd 53.46 61.42 N/A N/A N/A N/A N/A N/A N/A N/A
Triple Shifts .667depr. -.333ohd 53.08 50.95 N/A N/A N/A N/A N/A N/A N/A N/A
Mechanic Cost - Zone 1 0.8371 N/A N/A 50.73 N/A 51 .21 N/A N/A N/A N/A N/A
- Zone 2 0.8604 N/A N/A 50.75 N/A 31 .25 N/A N/A N/A N/A N/A
Fuel/tube/Tire Cost Variable N/A N/A N/A N/A N/A ~ N/A 54.07 50.73 31.48 50.00
Truck Util. Zone 1 100.00Y N/A N/A 50.73 51.32 31 .21 51.44 54.07 30.73 31.48 10.00
- Zone 2 SOO.OOY N/A N/A 50.75 51.32 51 .25 51.44 24.07 50.73 51.48 r0.00
ADJUSTED COST SUBTOTALS ~S.SHIFT - ZONE 1: 54.62 32,84 50.73 31.32 51 .21 51.44 54.07 50.73 51.48 50.00
- ZONE 2: 54.62 52.84 50.75 51.32 61 .25 51.44 54.07 50.73 .51.48 50.00
-D.SHIFTS• ZONE 1: ~53.4fi 51.42 50.73 51.32 51 .21 51.44 54.01 50.73 51.48 10.00
- ZONE~2: 53.46 51.42 30.75 31.32 51 .25 51.44 54.01 50.73 31.48 50.00
-T.SHIFTS~ ZONE 1: 53.08 50.95 30.73 31.32 51 .21 51.44 54.07 50.73 51.48 50.00
ZONE 2: 53.08 50.95 50.75 31.32 51 .25 51.44 54.01 50.73 51.48 50.00